$410,000
NAL Estimated Property Value404 Pathway, Burnet, TX, 78611
$490,780 ARV
Off Market
Property Lead Type:
ARV FlipAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Microwave
FlooringConcrete
Exterior
Exterior FeaturesRain Gutters
Lot Size1.11 acres
Building Information
Year Built2000
Garage Spaces5
Land Information
APN12199
Lot Number178,179
SubdivisionDonall Estates
Land UseResidential
Legal DescriptionS4100 DONALL ESTATES LOT 178, 179, 180 & 181 UMIT 1
Census Tract960200
Assessed Land Value$50,805
Assessed Improvement Value$368,869
Assessment Year2025
About this property
Beautiful lake property with peek-a-boo lake view on 4 lots in Donall Estates! 3/2 on 1.1 acres with a large car port in addition to the 2-cargarage, 2 storagebuildings, a shop and a stand alone office with window unit. A spacious garden in front of the office with peach trees, acherry tree and potatoes alreadystarted. Roof replaced 2 years ago and well components replaced less than a year ago. Largecommunity park with covered picnic area, boat launch,fishing dock and space for play/recreation with walk up water access.
Investor Tools
$410,000
Estimated Property Value
$272,393Estimated Mortgage Balance
$138,657Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$490,779
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,460 /month
Positive
Cash Flow Estimate:
$820 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$355/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,214
$342,429
2025
$50,805
$368,869
$419,674
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,214
$342,429
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Billie Berle Cox
Purchase Money Mortgage
$300,000
No
First
May 12, 2021
May 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$272,393
$140,607
34%
66%
$1,799/mo
